Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.99% first-year return on $61,950 initial cash invested.
-0.99%
Cash On Cash
6.64%
Cap Rate
1.04
DSCR
$2,290
Rent
-$51
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,341
Mortgage P&I
69%
$1,570
Property Taxes
3%
$74
Home Insurance
5%
$103
PManagement
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...